| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-HE5 |
| Closing Date | 6/30/2006 |
| Collateral Factor Date | 1/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 54.47% |
| |
| Delinquency Status (*) | |
| 30+ Days | 27.71% |
| 60+ Days | 21.92% |
| 90+ Days | 16.81% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 3.74% |
| Foreclosure | 18.12% |
| REO | 10.80% |
| |
| Cumulative Net Loss | 9.46% |
| Loss Severity | 71.62% |
| |
| Prepayment Experience | |
| 1mo CPR | 26.78% |
| 3mo CPR | 24.91% |
| 6mo CPR | 25.27% |
| 9mo CPR | 27.67% |
| 12mo CPR | 24.56% |
| Life CPR | NA |
|